[PASDEC] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -46.84%
YoY- 65.33%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 107,018 113,256 88,614 73,624 35,096 27,540 98,322 1.42%
PBT 8,705 70,252 3,002 8,829 4,484 9,552 12,373 -5.68%
Tax -273 -7,728 -173 -222 1,114 -1,274 -58 29.42%
NP 8,432 62,524 2,829 8,606 5,598 8,277 12,314 -6.11%
-
NP to SH 9,429 59,461 3,389 9,256 5,598 8,277 12,314 -4.34%
-
Tax Rate 3.14% 11.00% 5.76% 2.51% -24.84% 13.34% 0.47% -
Total Cost 98,586 50,732 85,785 65,017 29,497 19,262 86,008 2.29%
-
Net Worth 358,754 368,715 328,599 325,470 345,434 318,995 315,068 2.18%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 5,498 - - - - - - -
Div Payout % 58.31% - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 358,754 368,715 328,599 325,470 345,434 318,995 315,068 2.18%
NOSH 206,180 205,986 206,666 205,994 206,847 191,015 180,038 2.28%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 7.88% 55.21% 3.19% 11.69% 15.95% 30.06% 12.52% -
ROE 2.63% 16.13% 1.03% 2.84% 1.62% 2.59% 3.91% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 51.91 54.98 42.88 35.74 16.97 14.42 54.61 -0.84%
EPS 4.57 28.87 1.64 4.49 2.71 4.33 6.84 -6.49%
DPS 2.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.79 1.59 1.58 1.67 1.67 1.75 -0.09%
Adjusted Per Share Value based on latest NOSH - 204,999
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 26.73 28.29 22.13 18.39 8.77 6.88 24.56 1.41%
EPS 2.36 14.85 0.85 2.31 1.40 2.07 3.08 -4.33%
DPS 1.37 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8961 0.9209 0.8207 0.8129 0.8628 0.7968 0.7869 2.18%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.35 0.62 0.34 0.35 0.47 0.60 0.50 -
P/RPS 0.67 1.13 0.79 0.98 2.77 4.16 0.92 -5.14%
P/EPS 7.65 2.15 20.73 7.79 17.36 13.85 7.31 0.75%
EY 13.07 46.56 4.82 12.84 5.76 7.22 13.68 -0.75%
DY 7.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.35 0.21 0.22 0.28 0.36 0.29 -5.99%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 27/11/07 29/11/06 28/11/05 10/11/04 24/12/03 28/11/02 -
Price 0.30 0.47 0.40 0.26 0.43 0.57 0.51 -
P/RPS 0.58 0.85 0.93 0.73 2.53 3.95 0.93 -7.56%
P/EPS 6.56 1.63 24.39 5.79 15.89 13.15 7.46 -2.11%
EY 15.24 61.42 4.10 17.28 6.29 7.60 13.41 2.15%
DY 8.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.26 0.25 0.16 0.26 0.34 0.29 -8.50%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment